[GBAY] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[GBAY] GREATER BAY HOLDINGS BERHAD
Announcement Date
27-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -1.5%
YoY- 6.17%
Quarter Report
Latest QR
Upcoming QR
GBAY's Result
GBAY's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 24,447 24,785 24,089 22,860 24,660 25,262 24,856 -0.27%
PBT 3,014 3,491 3,690 3,195 3,201 1,081 1,571 11.46%
Tax -883 -922 -910 -836 -979 -523 -512 9.50%
NP 2,131 2,569 2,780 2,359 2,222 558 1,059 12.35%
-
NP to SH 2,131 2,569 2,780 2,359 2,222 558 1,059 12.35%
-
Tax Rate 29.30% 26.41% 24.66% 26.17% 30.58% 48.38% 32.59% -
Total Cost 22,316 22,216 21,309 20,501 22,438 24,704 23,797 -1.06%
-
Net Worth 30,931 31,202 30,873 30,230 30,127 50,409 51,611 -8.17%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 2,294 2,684 2,687 2,710 4,184 1,771 - -
Div Payout % 107.65% 104.50% 96.66% 114.91% 188.33% 317.45% - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 30,931 31,202 30,873 30,230 30,127 50,409 51,611 -8.17%
NOSH 19,093 19,142 19,175 19,255 19,437 39,382 39,398 -11.36%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 8.72% 10.37% 11.54% 10.32% 9.01% 2.21% 4.26% -
ROE 6.89% 8.23% 9.00% 7.80% 7.38% 1.11% 2.05% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 128.04 129.47 125.62 118.72 126.87 64.14 63.09 12.51%
EPS 11.16 13.42 14.50 12.25 11.43 1.42 2.69 26.74%
DPS 12.00 14.00 14.00 14.00 21.53 4.50 0.00 -
NAPS 1.62 1.63 1.61 1.57 1.55 1.28 1.31 3.60%
Adjusted Per Share Value based on latest NOSH - 19,255
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 29.81 30.22 29.37 27.87 30.07 30.80 30.31 -0.27%
EPS 2.60 3.13 3.39 2.88 2.71 0.68 1.29 12.38%
DPS 2.80 3.27 3.28 3.31 5.10 2.16 0.00 -
NAPS 0.3771 0.3804 0.3764 0.3686 0.3673 0.6146 0.6293 -8.17%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 2.35 1.95 1.58 1.31 1.30 1.95 1.22 -
P/RPS 1.84 1.51 1.26 1.10 1.02 3.04 1.93 -0.79%
P/EPS 21.06 14.53 10.90 10.69 11.37 137.63 45.39 -12.00%
EY 4.75 6.88 9.18 9.35 8.79 0.73 2.20 13.68%
DY 5.11 7.18 8.86 10.69 16.56 2.31 0.00 -
P/NAPS 1.45 1.20 0.98 0.83 0.84 1.52 0.93 7.67%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 28/04/15 28/04/14 25/04/13 27/04/12 26/04/11 27/04/10 28/04/09 -
Price 2.40 2.05 1.65 1.40 1.30 2.06 1.40 -
P/RPS 1.87 1.58 1.31 1.18 1.02 3.21 2.22 -2.81%
P/EPS 21.50 15.28 11.38 11.43 11.37 145.39 52.08 -13.70%
EY 4.65 6.55 8.79 8.75 8.79 0.69 1.92 15.87%
DY 5.00 6.83 8.48 10.00 16.56 2.18 0.00 -
P/NAPS 1.48 1.26 1.02 0.89 0.84 1.61 1.07 5.55%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment